Income Breakdown
| TV Revenue | $225K |
| TV Placement Bonus | $99K |
| Matchday Revenue | $0 |
| Sponsorship | $91K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $22K |
| Transfer Amortization | $29K |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $394K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$2.8M |
$2.1M |
$769K |
$-751K |
| Aug 2028 |
$1.7M |
$1.6M |
$95K |
$-419K |
| Jul 2028 |
$1.8M |
$1.8M |
$-79K |
$-380K |
| Jun 2028 |
$2.0M |
$1.8M |
$225K |
$148K |
| May 2028 |
$2.0M |
$3.2M |
$-1.2M |
$-93K |
| Apr 2028 |
$1.9M |
$2.0M |
$-97K |
$1.1M |
| Mar 2028 |
$2.0M |
$1.9M |
$57K |
$1.1M |
| Feb 2028 |
$2.2M |
$2.4M |
$-249K |
$1.1M |
| Jan 2028 |
$1.9M |
$1.6M |
$292K |
$1.3M |
| Dec 2027 |
$2.1M |
$1.9M |
$161K |
$997K |
| Nov 2027 |
$1.9M |
$1.7M |
$275K |
$820K |
| Oct 2027 |
$1.9M |
$2.2M |
$-283K |
$529K |